SANICHI
0133
HPI
03060
TALAMT
2259
MICROLN
0126
GPACKET
0082
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 17.59%3.64M | 0.52%5.84M | 104.56%3.54M | -9.21%15.16M | -4.96%4.52M | 89.31%3.1M | 0.26%5.81M | -61.62%1.73M | 10.70%16.7M | 4.76M |
Net profit before non-cash adjustment | -6.34%2.87M | -0.78%4.82M | 46.65%3.2M | -2.35%15.23M | 21.30%5.13M | -17.12%3.06M | 39.94%4.86M | -48.10%2.18M | 9.18%15.6M | --4.23M |
Total adjustment of non-cash items | -47.35%189K | 193.81%106K | -18.39%-206K | -92.29%88K | 125.00%16K | -10.25%359K | -123.54%-113K | -153.37%-174K | 10.55%1.14M | ---64K |
-Depreciation and amortization | -28.53%258K | -26.74%263K | -20.00%276K | 9.91%1.38M | -6.34%310K | 12.11%361K | 11.49%359K | 25.00%345K | 16.16%1.25M | --331K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -41.46%24K | ---- |
-Share of associates | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 111.43%74K | ---- |
-Disposal profit | ---- | ---- | ---- | -291.48%-427K | ---- | ---- | ---- | ---- | 260.43%223K | ---- |
-Net exchange gains and losses | ---- | ---- | ---- | -20.00%-126K | ---- | ---- | ---- | ---- | -5,350.00%-105K | ---- |
-Other non-cash items | -3,350.00%-69K | 66.74%-157K | 7.13%-482K | -125.85%-734K | 142.39%259K | -102.56%-2K | -398.73%-472K | -1,138.00%-519K | -2,011.76%-325K | ---611K |
Changes in working capital | 284.06%589K | -14.15%916K | 297.47%547K | -292.50%-157K | -206.27%-627K | 86.97%-320K | -42.17%1.07M | -1,285.00%-277K | 82.83%-40K | --590K |
-Change in receivables | 101.48%22K | -582.54%-1.94M | 327.46%607K | -48.07%-2.6M | 25.98%-1.66M | 11.09%-1.49M | -75.87%401K | -71.20%142K | 43.76%-1.76M | ---2.24M |
-Change in payables | 175.19%194K | 79.05%1.62M | -30.73%-1.44M | -2.91%467K | -12.35%923K | 33.16%-258K | 33.23%902K | -27.46%-1.1M | -67.08%481K | --1.05M |
-Changes in other current assets | -73.90%373K | 623.73%1.24M | 102.35%1.38M | 59.98%1.98M | -94.08%105K | 464.54%1.43M | 52.23%-236K | 94.57%681K | -13.62%1.24M | --1.77M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | -43.45%82K | 20.63%193K | -72.82%84K | 104.92%791K | -21.33%177K | 110.14%145K | 79.78%160K | 10,200.00%309K | 4,725.00%386K | 225K |
Tax refund paid | 30.75%-955K | -10.93%-954K | -7.63%-1.16M | -19.59%-5.1M | -21.71%-1.78M | -24.12%-1.38M | -9.97%-860K | -18.92%-1.08M | -16.32%-4.26M | -1.47M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 48.58%2.77M | -0.61%5.08M | 155.75%2.47M | -15.35%10.86M | -17.12%2.92M | 213.45%1.87M | 0.16%5.11M | -73.26%965K | 12.20%12.82M | --3.52M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -16,288.89%-1.48M | 84.79%-40K | -3,132.71%-13.07M | 105.24%39K | 73.68%-120K | 52.63%-9K | -10.04%-263K | 1,536.67%431K | -272.00%-744K | ---456K |
Net business purchase and sale | --0 | ---- | ---- | -287.50%-90K | -137.50%-18K | --0 | ---- | ---- | 133.33%48K | --48K |
Net investment product transactions | ---- | ---- | ---- | 166.68%3.29M | 100.04%2K | ---- | ---- | ---- | -394.00%-4.94M | ---4.94M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net changes in other investments | ---1K | 20.00%-4K | 500.00%18K | -108.00%-2K | --0 | --0 | -116.13%-5K | -91.43%3K | 1,350.00%25K | ---35K |
Investing cash flow | -110.20%-335K | 87.06%-44K | -3,107.60%-13.05M | 157.76%3.24M | 97.47%-136K | 13,232.00%3.28M | -63.46%-340K | 8,580.00%434K | -316.86%-5.61M | ---5.38M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -1,687.88%-590K | --0 |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --45.7M | --0 |
Increase or decrease of lease financing | 149.32%109K | 37.96%-134K | 46.95%-348K | -66.55%-1.42M | -44.54%-331K | 2.64%-221K | -3.85%-216K | -243.46%-656K | -6.34%-855K | ---229K |
Issuance fees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---1.75M | --0 |
Cash dividends paid | ---- | ---- | ---- | ---8.21M | --0 | ---2.28M | --0 | ---5.93M | ---- | ---- |
Interest paid (cash flow from financing activities) | 68.97%-9K | 67.65%-11K | 80.77%-5K | 36.08%-62K | 222.73%27K | -20.83%-29K | -41.67%-34K | 3.70%-26K | 26.52%-97K | ---22K |
Financing cash flow | 13.83%-2.18M | 42.00%-145K | 94.66%-353K | -122.86%-9.69M | -21.12%-304K | -907.97%-2.53M | -100.57%-250K | -718.07%-6.61M | 838.03%42.41M | ---251K |
Net cash flow | ||||||||||
Beginning cash position | -1.33%67.54M | -1.76%62.67M | 6.56%73.5M | 258.83%68.97M | 0.12%71.05M | -3.10%68.45M | 189.61%63.79M | 258.83%68.97M | 29.14%19.22M | --70.96M |
Current changes in cash | -90.22%256K | 8.19%4.89M | -109.90%-10.94M | -91.13%4.4M | 216.91%2.48M | 720.69%2.62M | -90.70%4.52M | -285.71%-5.21M | 1,044.09%49.62M | ---2.12M |
Effect of exchange rate changes | --0 | -113.14%-18K | 240.63%109K | -6.11%123K | -118.32%-24K | ---22K | --137K | --32K | --131K | --131K |
End cash Position | -4.57%67.8M | -1.33%67.54M | -1.76%62.67M | 6.56%73.5M | 6.56%73.5M | 0.12%71.05M | -3.10%68.45M | 189.61%63.79M | 258.83%68.97M | --68.97M |
Free cash flow | -30.17%1.3M | 6.89%5.04M | -1,573.77%-11.07M | -15.74%10.12M | -8.72%2.79M | 222.22%1.86M | -3.06%4.71M | -78.57%751K | 6.90%12M | --3.06M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.